|
Net Income (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.90M | 8.34M | -8.08M | 9.11M | 9.75M | 7.16M | -3.82M | 6.98M | -7.78M | 3.86M | -7.34M | 3.85M | -4.55M | 8.22M | -0.01M | -2.99M | -3.53M | 7.93M | -0.02M | 0.01M |
|
Depreciation and Depletion (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.31M | 0.32M | 0.35M | 0.37M | 0.40M | 0.40M | 0.40M | 0.41M | 0.42M | 0.42M | 0.43M | 0.37M | 0.21M | 0.44M | | | 0.28M | 0.26M | |
|
Share-based Compensation (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.56M | 0.78M | 0.74M | 0.41M | 0.42M | 0.07M | 0.29M | 0.42M | 0.80M | 0.55M | 0.11M | 0.54M | 0.31M | 0.36M | 0.26M | 0.24M | 0.23M | 0.03M | 0.15M | -0.01M |
|
Deferred Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | 0.09M | | | | | | | | | | | | |
|
Cash from Discontinued Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -1.03M | -0.96M | -0.65M | | -0.14M | 0.04M |
|
Gains from Sales and Divestitures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | -0.00M | 0.00M | | -0.00M | 0.01M | -0.03M | |
|
Gains from Investment Securities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.04M | | | | | | | | | | | | |
|
Cash from Restructuring (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-cash Items (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.44M | 1.53M | 0.67M | 2.21M | 3.10M | 0.70M | 0.94M | 1.13M | 1.55M | -1.52M | 0.59M | -1.92M | 0.65M | 1.99M | -4.49M | -1.58M | 0.99M | -0.42M | 2.95M | 2.77M |
|
Change in Interest Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.01M | 0.01M | -0.00M | 0.01M | | | | | | | | | | | | | | | | |
|
Cash from Operations (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.13M | -5.81M | -8.08M | 7.71M | -6.66M | -7.06M | -2.26M | 6.24M | -5.09M | -4.32M | 5.92M | 4.11M | 5.46M | -4.93M | -4.56M | -5.18M | -2.30M | | -2.69M | -2.95M |
|
Change in Working Capital (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.45M | -0.40M | -1.58M | 0.99M | | | |
|
Change in Receivables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.06M | -0.13M | 0.12M | 0.06M | -0.34M | 0.10M | 0.10M | 0.07M | -1.17M | 0.99M | -0.18M | 0.30M | -1.35M | 0.60M | -1.53M | 1.47M | 0.73M | -0.00M | 0.03M |
|
Change in Inventory (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.09M | -0.08M | 0.01M | -0.00M | -0.40M | -0.03M | 0.34M | 0.14M | 0.04M | -0.64M | -0.16M | -0.67M | -0.38M | -0.45M | -0.15M | -0.14M | -0.28M | 0.04M |
|
Change in Account Payables (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.63M | -0.36M | -0.17M | -0.01M | -0.43M | 0.13M | 0.12M | -0.10M | 0.15M | 0.56M | -0.69M | -0.08M | 0.25M | -0.17M | -0.31M | -0.06M | -0.08M | 0.19M | -0.12M |
|
Change in Accured Expenses (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.02M | 0.30M | 0.27M | -0.45M | -0.15M | 0.01M | 0.63M | 0.06M | 0.30M | -0.30M | -0.07M | -0.06M | -0.13M | 0.15M | 0.16M | -1.58M | -0.14M | -0.08M | -0.03M | 0.06M |
|
Change in Taxes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.00M | 0.01M | -0.01M | 0.00M | -0.03M | -0.01M | -0.01M | -0.04M | -0.01M | -0.01M | -0.02M | | | | -0.01M | | | | | -0.01M |
|
Other Working Capital Changes (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.15M | -0.12M | -0.14M | -0.12M | -0.37M | 0.13M | -0.44M | -0.21M | -0.21M | -0.21M | -0.21M | -0.23M | -0.23M | -0.11M | -0.31M | -0.15M | -0.14M | -0.11M | -0.13M | -0.12M |
|
Amortizatization of Intangibles (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.23M | 0.23M | 0.23M | 0.34M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | 0.24M | | | | |
|
Amortization of Deferred Charges (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2.03M | | | | 0.06M | | | | | | | | | | | |
|
Depreciation & Amortization (CF) (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.34M | 0.31M | 0.32M | 0.35M | 0.37M | 0.40M | 0.40M | 0.40M | 0.41M | 0.42M | 0.42M | 0.43M | 0.33M | 0.21M | 0.35M | 0.31M | 0.29M | 0.28M | 0.26M | 0.20M |
|
Capital Expenditures (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.22M | -0.18M | 0.26M | 0.44M | -0.30M | -0.23M | 0.20M | -0.03M | -0.12M | 0.22M | 0.09M | -0.14M | 0.01M | 0.03M | -0.32M | -0.12M | 0.01M | 0.12M | -0.01M | -0.00M |
|
Sales of Property, Plant and Equipment (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.03M | | | | 0.52M | -0.51M | 0.05M | -0.05M | 0.00M | -0.00M | | 0.05M | 0.02M |
|
Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1.31M | | | | 2.80M | |
|
Change in Acquisitions & Divestments (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.20M | 0.61M | 3.38M | 9.42M | 2.73M | 0.20M | 0.00M | 0.64M | 6.29M | 3.86M | -0.50M | -5.44M | 6.46M | 2.10M | 9.08M | -2.33M | -1.00M | | | |
|
Cash from Investing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8.77M | -1.58M | 2.01M | 11.98M | 1.76M | -0.02M | -0.45M | 0.30M | 7.90M | 3.64M | -0.59M | -4.36M | 3.21M | 2.02M | 8.76M | -2.44M | -0.99M | | 10.26M | -4.49M |
|
Other financing activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.02M | 0.01M | 0.01M | 28.87M | 31.86M | 28.98M | -0.04M | 20.28M | 27.33M | -6.56M | | | -0.03M | 0.10M | 0.11M | 8.33M | -0.23M | -0.00M | 0.10M |
|
Long-Term Debt Issuances (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10.00M | | | | | | | | | | | | | | |
|
Net Equity Issued and Repurchased (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.81M | 1.66M | | | | | | 0.27M | 0.07M | 8.07M | 0.04M | 0.00M | 0.08M | 0.04M | 5.38M | | | | | |
|
Dividends Paid - Common (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | | | | | | | | | | | | | | | 7.50M | | | | 8.51M |
|
Cash from Financing Activities (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.94M | 1.95M | -0.10M | -0.10M | -0.37M | 10.17M | -0.36M | 0.05M | 10.45M | 7.80M | -0.15M | -0.37M | 0.00M | 5.38M | -0.21M | -0.16M | 0.00M | -10.34M | -0.26M | 2.99M |
|
Exchange Rate Effect (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.54M | 0.32M | 0.87M | | -1.88M | -0.10M | 0.18M | | -0.22M | -0.03M | 0.10M | | -0.04M | 0.01M | -0.01M | -0.02M | 0.04M | -0.01M | 0.01M | 0.00M |
|
Change in Cash (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4.11M | -5.12M | -5.31M | | -7.15M | 2.99M | -2.88M | | -2.77M | 7.10M | -6.56M | | -2.43M | 1.83M | 3.98M | -7.81M | 0.90M | -2.77M | 7.33M | -4.45M |
|
Beginning Cash Balance (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 38.64M | 42.76M | 37.63M | | 36.01M | 28.87M | | | 23.00M | 20.23M | 27.33M | | 11.91M | 9.48M | 11.32M | | 7.50M | 8.33M | 5.63M | |
|
Free Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6.36M | -5.63M | -8.34M | 7.26M | -6.35M | -6.83M | -2.46M | 6.27M | -4.97M | -4.53M | 5.84M | 4.25M | 5.44M | -4.96M | -4.24M | -5.06M | -2.31M | -0.12M | -2.68M | -2.95M |
|
Net Cash Flow (Quarter)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15.84M | -5.44M | -6.18M | 19.59M | -5.27M | 3.09M | -3.06M | 6.60M | 13.26M | 7.13M | 5.19M | -0.62M | 8.67M | 2.47M | 3.99M | -7.79M | -3.29M | -10.34M | 7.32M | -4.45M |